Profit & Loss |
Date of Accounts |
2021-12-31 | 2022-12-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 2 124 156 | 6 575 971 |
Current Assets | 11 666 136 | 16 677 502 |
Debtors | 6 987 756 | 8 064 512 |
Net Assets Liabilities | 32 492 390 | 52 519 283 |
Other Debtors | 1 541 414 | 2 633 959 |
Property Plant Equipment | 34 405 078 | 61 258 902 |
Total Inventories | 2 554 224 | 2 037 019 |
|
Other Financial Data |
Company Contributions To Money Purchase Plans Directors | 2 156 | 1 852 |
Director Remuneration | 222 591 | 233 365 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 |
Accrued Liabilities | 6 602 408 | 9 689 212 |
Accumulated Amortisation Impairment Intangible Assets | 35 712 | 65 920 |
Accumulated Depreciation Impairment Property Plant Equipment | 9 346 591 | 18 867 011 |
Additional Provisions Increase From New Provisions Recognised | | 408 000 |
Administrative Expenses | 9 857 972 | 22 614 114 |
Amortisation Expense Intangible Assets | 13 522 | 33 717 |
Amounts Owed By Associates | 41 316 | |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 1 033 | 2 218 |
Cash Cash Equivalents Cash Flow Value | 2 124 156 | |
Cash On Hand | 19 400 | 27 750 |
Comprehensive Income Expense | -2 662 815 | -14 973 107 |
Corporation Tax Recoverable | 391 874 | 271 362 |
Cost Sales | 39 909 381 | 80 550 114 |
Creditors | 13 755 968 | 25 649 176 |
Depreciation Amortisation Expense | 3 469 070 | 9 971 223 |
Depreciation Expense Property Plant Equipment | 3 469 069 | 9 971 222 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 2 242 |
Disposals Property Plant Equipment | | 7 000 |
Finished Goods | 2 554 224 | 2 037 019 |
Fixed Assets | 34 798 222 | 62 114 957 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -5 000 000 | -25 000 000 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | 317 518 |
Further Item Operating Income Component Total Other Operating Income | 554 426 | |
Further Operating Expense Item Component Total Operating Expenses | 3 664 759 | 71 550 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 3 991 510 | 6 367 516 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 7 563 805 | 10 032 586 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -4 576 348 | -1 197 269 |
Gain Loss On Disposal Assets Income Statement Subtotal | | 3 142 |
Gain Loss On Disposals Property Plant Equipment | | 3 142 |
Gross Profit Loss | 6 132 541 | 7 397 636 |
Income From Related Parties | | 414 177 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | 14 927 642 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -2 494 085 | 4 451 815 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 1 729 371 | -517 205 |
Increase From Amortisation Charge For Year Intangible Assets | | 33 717 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 9 971 222 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | -3 509 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | -448 560 |
Intangible Assets | 393 144 | 856 055 |
Intangible Assets Gross Cost | 428 856 | 921 975 |
Loans Owed By Related Parties | 41 316 | |
Loans Owed To Related Parties | -905 953 | -1 681 206 |
Net Cash Flows From Used In Financing Activities | -20 000 000 | -35 000 000 |
Net Cash Flows From Used In Investing Activities | 24 180 074 | 35 518 107 |
Net Cash Flows From Used In Operating Activities | -1 685 989 | -4 969 922 |
Net Cash Generated From Operations | -1 685 989 | -4 652 404 |
Net Current Assets Liabilities | -2 089 832 | -8 971 674 |
Nominal Value Shares Issued Specific Share Issue | | 1 |
Number Shares Issued Fully Paid | | 3 525 |
Other Creditors | 133 999 | 1 864 538 |
Other Operating Income Format1 | 670 742 | 46 365 |
Other Taxation Social Security Payable | 372 960 | 517 317 |
Par Value Share | | 1 |
Payments To Related Parties | 4 350 479 | 1 033 100 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 178 686 | 276 343 |
Prepayments | 965 484 | 2 102 260 |
Prepayments Accrued Income | 310 072 | 321 126 |
Proceeds From Issuing Shares | -15 000 000 | -10 000 000 |
Proceeds From Sales Property Plant Equipment | | -7 900 |
Profit Loss | -2 662 815 | -14 973 107 |
Profit Loss On Ordinary Activities Before Tax | -3 054 689 | -15 170 113 |
Property Plant Equipment Gross Cost | 43 751 669 | 80 125 913 |
Provisions | 216 000 | 624 000 |
Provisions For Liabilities Balance Sheet Subtotal | 216 000 | 624 000 |
Purchase Intangible Assets | -235 787 | -508 157 |
Purchase Property Plant Equipment | -23 944 287 | -35 017 850 |
Recoverable Value-added Tax | 2 268 362 | |
Social Security Costs | 1 032 358 | 2 046 244 |
Staff Costs Employee Benefits Expense | 16 766 026 | 31 477 352 |
Tax Expense Credit Applicable Tax Rate | -580 391 | -2 882 321 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 875 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -391 874 | -197 006 |
Total Additions Including From Business Combinations Intangible Assets | | 508 157 |
Total Additions Including From Business Combinations Property Plant Equipment | | 37 286 472 |
Total Assets Less Current Liabilities | 32 708 390 | 53 143 283 |
Trade Creditors Trade Payables | 5 740 648 | 9 615 260 |
Trade Debtors Trade Receivables | 1 469 234 | 2 735 805 |
Turnover Revenue | 46 041 922 | 87 947 750 |
Wages Salaries | 15 554 982 | 29 154 765 |